2024-05-14  10:00:00 PM Chg. +0.80 Volume Bid10:00:08 AM Ask10:00:08 AM Market Capitalization Dividend Y. P/E Ratio
60.92CAD +1.33% 1.17 mill.
Turnover: 70.88 mill.
60.50Bid Size: 100 60.99Ask Size: 700 92.72 bill.CAD - -

Assets

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Property and Equipment
  45,346   53,005   67,294   89,264   100,009
Intangible Assets
  6,073   14,242   18,762   27,710   24,658
Long-Term Investments
  -   -   -   -   96,782
Fixed Assets
  -   -   -   -   -
Inventories
  5,349   6,311   6,989   10,272   10,360
Accounts Receivable
  4,294   7,209   16,931   18,469   18,928
Cash and Cash Equivalents
  4,299   5,139   8,390   6,778   9,933
Current Assets
  23,913   29,828   40,722   51,489   -
Total Assets
  159,826   192,720   256,281   323,969   343,696

 

Liabilities

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Accounts Payable
  -   -   -   -   50,682
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  90,138   112,848   159,131   207,123   221,054
Share Capital
  8,344   8,620   4,168   4,145   -
Total Equity
  69,688   79,872   97,150   116,846   35,838
Minority Interests
  43,235   51,628   67,335   81,833   86,804
Total liabilities equity
  159,826   192,720   256,281   323,969   343,696

 

Income Statement

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Revenues
  24,411   40,786   56,771   67,826   62,752
Depreciation (total)
  2,020   2,345   3,102   4,876   5,791
Operating Result
  6,226   8,772   12,094   13,076   -
Interest Income
  -3,233   -3,608   -4,854   -7,227   -
Income Before Taxes
  2,993   5,164   7,240   5,849   1,544
Income Taxes
  -345   613   -248   495   837
Minority Interests Profit
  -1,687   -3,089   -3,904   -2,547   -841
Net Income
  1,651   1,462   3,584   2,807   -134

 

Per Share

2016
IFRS
in USD
2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
Earnings per Share
  1.0530   0.9130   2.3130   1.7730   -0.1200
Dividend per Share
  0.6470   0.4460   0.4000   0.4270   0.4800

 

Cash Flow

2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
Cash Flow from Operating Activities
  3,083   4,005   5,159   6,328   8,341
Cash Flow from Investing Activities
  -8,557   -11,394   -19,833   -36,674   -13,873
Cash Flow from Financing
  6,993   8,185   18,136   28,746   8,698
Decrease / Increase in Cash
  1,519   796   3,462   -1,600   -
Employees
  55,700   80,000   100,000   150,000   150,000